Highlights

[BJASSET] QoQ Quarter Result on 2013-09-30 [#1]

Stock [BJASSET]: BERJAYA ASSETS BHD
Announcement Date 13-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     90.51%    YoY -     -25.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 106,489 106,543 105,651 100,738 103,643 93,718 83,281 17.86%
  QoQ % -0.05% 0.84% 4.88% -2.80% 10.59% 12.53% -
  Horiz. % 127.87% 127.93% 126.86% 120.96% 124.45% 112.53% 100.00%
PBT 41,148 34,525 25,017 21,065 22,918 6,673 17,219 79.03%
  QoQ % 19.18% 38.01% 18.76% -8.09% 243.44% -61.25% -
  Horiz. % 238.97% 200.51% 145.29% 122.34% 133.10% 38.75% 100.00%
Tax -13,283 -48,780 -6,924 -2,363 -12,544 -2,617 -2,842 180.33%
  QoQ % 72.77% -604.51% -193.02% 81.16% -379.33% 7.92% -
  Horiz. % 467.38% 1,716.40% 243.63% 83.15% 441.38% 92.08% 100.00%
NP 27,865 -14,255 18,093 18,702 10,374 4,056 14,377 55.64%
  QoQ % 295.48% -178.79% -3.26% 80.28% 155.77% -71.79% -
  Horiz. % 193.82% -99.15% 125.85% 130.08% 72.16% 28.21% 100.00%
NP to SH 22,925 -12,254 16,250 16,997 8,922 1,883 12,605 49.16%
  QoQ % 287.08% -175.41% -4.39% 90.51% 373.82% -85.06% -
  Horiz. % 181.87% -97.22% 128.92% 134.84% 70.78% 14.94% 100.00%
Tax Rate 32.28 % 141.29 % 27.68 % 11.22 % 54.73 % 39.22 % 16.51 % 56.55%
  QoQ % -77.15% 410.44% 146.70% -79.50% 39.55% 137.55% -
  Horiz. % 195.52% 855.78% 167.66% 67.96% 331.50% 237.55% 100.00%
Total Cost 78,624 120,798 87,558 82,036 93,269 89,662 68,904 9.22%
  QoQ % -34.91% 37.96% 6.73% -12.04% 4.02% 30.13% -
  Horiz. % 114.11% 175.31% 127.07% 119.06% 135.36% 130.13% 100.00%
Net Worth 2,081,055 2,060,899 2,081,335 2,221,830 2,219,347 2,182,064 1,929,792 5.17%
  QoQ % 0.98% -0.98% -6.32% 0.11% 1.71% 13.07% -
  Horiz. % 107.84% 106.79% 107.85% 115.13% 115.00% 113.07% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 22,257 - - - 16,728 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.05% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 97.09 % - % - % - % 187.50 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.78% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,081,055 2,060,899 2,081,335 2,221,830 2,219,347 2,182,064 1,929,792 5.17%
  QoQ % 0.98% -0.98% -6.32% 0.11% 1.71% 13.07% -
  Horiz. % 107.84% 106.79% 107.85% 115.13% 115.00% 113.07% 100.00%
NOSH 1,112,864 1,113,999 1,113,013 1,110,915 1,115,249 1,107,647 1,115,486 -0.16%
  QoQ % -0.10% 0.09% 0.19% -0.39% 0.69% -0.70% -
  Horiz. % 99.76% 99.87% 99.78% 99.59% 99.98% 99.30% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.17 % -13.38 % 17.13 % 18.56 % 10.01 % 4.33 % 17.26 % 32.08%
  QoQ % 295.59% -178.11% -7.70% 85.41% 131.18% -74.91% -
  Horiz. % 151.62% -77.52% 99.25% 107.53% 58.00% 25.09% 100.00%
ROE 1.10 % -0.59 % 0.78 % 0.77 % 0.40 % 0.09 % 0.65 % 42.15%
  QoQ % 286.44% -175.64% 1.30% 92.50% 344.44% -86.15% -
  Horiz. % 169.23% -90.77% 120.00% 118.46% 61.54% 13.85% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.57 9.56 9.49 9.07 9.29 8.46 7.47 18.01%
  QoQ % 0.10% 0.74% 4.63% -2.37% 9.81% 13.25% -
  Horiz. % 128.11% 127.98% 127.04% 121.42% 124.36% 113.25% 100.00%
EPS 2.06 -1.10 1.46 1.53 0.80 0.17 1.13 49.40%
  QoQ % 287.27% -175.34% -4.58% 91.25% 370.59% -84.96% -
  Horiz. % 182.30% -97.35% 129.20% 135.40% 70.80% 15.04% 100.00%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8700 1.8500 1.8700 2.0000 1.9900 1.9700 1.7300 5.34%
  QoQ % 1.08% -1.07% -6.50% 0.50% 1.02% 13.87% -
  Horiz. % 108.09% 106.94% 108.09% 115.61% 115.03% 113.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.16 4.16 4.13 3.94 4.05 3.66 3.26 17.70%
  QoQ % 0.00% 0.73% 4.82% -2.72% 10.66% 12.27% -
  Horiz. % 127.61% 127.61% 126.69% 120.86% 124.23% 112.27% 100.00%
EPS 0.90 -0.48 0.64 0.66 0.35 0.07 0.49 50.15%
  QoQ % 287.50% -175.00% -3.03% 88.57% 400.00% -85.71% -
  Horiz. % 183.67% -97.96% 130.61% 134.69% 71.43% 14.29% 100.00%
DPS 0.87 0.00 0.00 0.00 0.65 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.85% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8135 0.8056 0.8136 0.8685 0.8675 0.8529 0.7543 5.18%
  QoQ % 0.98% -0.98% -6.32% 0.12% 1.71% 13.07% -
  Horiz. % 107.85% 106.80% 107.86% 115.14% 115.01% 113.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.8300 0.8500 0.9500 0.8450 0.9050 0.8800 0.8900 -
P/RPS 8.67 8.89 10.01 9.32 9.74 10.40 11.92 -19.17%
  QoQ % -2.47% -11.19% 7.40% -4.31% -6.35% -12.75% -
  Horiz. % 72.73% 74.58% 83.98% 78.19% 81.71% 87.25% 100.00%
P/EPS 40.29 -77.27 65.07 55.23 113.12 517.65 78.76 -36.12%
  QoQ % 152.14% -218.75% 17.82% -51.18% -78.15% 557.25% -
  Horiz. % 51.16% -98.11% 82.62% 70.12% 143.63% 657.25% 100.00%
EY 2.48 -1.29 1.54 1.81 0.88 0.19 1.27 56.42%
  QoQ % 292.25% -183.77% -14.92% 105.68% 363.16% -85.04% -
  Horiz. % 195.28% -101.57% 121.26% 142.52% 69.29% 14.96% 100.00%
DY 2.41 0.00 0.00 0.00 1.66 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.18% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.46 0.51 0.42 0.45 0.45 0.51 -9.40%
  QoQ % -4.35% -9.80% 21.43% -6.67% 0.00% -11.76% -
  Horiz. % 86.27% 90.20% 100.00% 82.35% 88.24% 88.24% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 20/05/14 19/02/14 13/11/13 16/08/13 16/05/13 07/02/13 -
Price 0.8200 0.8350 0.8500 0.8850 0.8700 0.8900 0.8400 -
P/RPS 8.57 8.73 8.95 9.76 9.36 10.52 11.25 -16.63%
  QoQ % -1.83% -2.46% -8.30% 4.27% -11.03% -6.49% -
  Horiz. % 76.18% 77.60% 79.56% 86.76% 83.20% 93.51% 100.00%
P/EPS 39.81 -75.91 58.22 57.84 108.75 523.53 74.34 -34.13%
  QoQ % 152.44% -230.38% 0.66% -46.81% -79.23% 604.24% -
  Horiz. % 53.55% -102.11% 78.32% 77.80% 146.29% 704.24% 100.00%
EY 2.51 -1.32 1.72 1.73 0.92 0.19 1.35 51.37%
  QoQ % 290.15% -176.74% -0.58% 88.04% 384.21% -85.93% -
  Horiz. % 185.93% -97.78% 127.41% 128.15% 68.15% 14.07% 100.00%
DY 2.44 0.00 0.00 0.00 1.72 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.86% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.45 0.45 0.44 0.44 0.45 0.49 -6.94%
  QoQ % -2.22% 0.00% 2.27% 0.00% -2.22% -8.16% -
  Horiz. % 89.80% 91.84% 91.84% 89.80% 89.80% 91.84% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers